Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.09% first-year return on $44,250 initial cash invested.
-2.09%
Cash On Cash
5.85%
Cap Rate
0.97
DSCR
$1,467
Rent
-$77
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,467
Total Expenses
$1,544
Mortgage P&I
43%
$627
Property Taxes
11%
$168
Home Insurance
3%
$44
HOA
0%
$0
Property Management
15%
$220
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$367
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Mini-Mansion at bookmymansion1.com | $4,020 | $224 | 3 | 3 | 0.27 mi |
2BR | King+Queen Beds+Spa Perks+Near Hospitals.UP | $1,759 | $98 | 2 | 1 | 0.15 mi |
2BR+Peaceful +Near Hospitals+Spa perks.LWR | $1,382 | $77 | 2 | 1 | 0.15 mi |
2nd Floor Carriage House Apt | $897 | $50 | 2 | 1 | 0.31 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality